| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 17 989.00 | | 17 989.00 | 17 989.00 |
AR Technical installations, industrial equipment and tools | 6 988.00 | 5 959.00 | 1 030.00 | 6 988.00 |
AT Other tangible assets | 31 033.00 | 30 188.00 | 844.00 | 31 033.00 |
BD Other fixed assets | | | | |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 56 070.00 | 36 147.00 | 19 923.00 | 56 070.00 |
BL Raw materials, supplies | 4 800.00 | | 4 800.00 | 4 800.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 10 122.00 | | 10 122.00 | 10 122.00 |
BZ Other receivables | 406.00 | | 406.00 | 406.00 |
CF Cash and cash equivalents | 110.00 | | 110.00 | 110.00 |
CJ TOTAL (II) | 15 438.00 | | 15 438.00 | 15 438.00 |
CO Grand total (0 to V) | 71 508.00 | 36 147.00 | 35 361.00 | 71 508.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 26 691.00 | 36 681.00 | | 26 691.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 194.00 | -9 990.00 | | -13 194.00 |
DL TOTAL (I) | 21 881.00 | 35 076.00 | | 21 881.00 |
DQ Provisions for Expenses | 8 400.00 | | | 8 400.00 |
DR TOTAL (IV) | 8 400.00 | | | 8 400.00 |
DU Loans and Debts from Credit Institutions (3) | 51.00 | 1 627.00 | | 51.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58.00 | 1 228.00 | | 58.00 |
DX Trade payables and related accounts | 1 942.00 | 3 774.00 | | 1 942.00 |
DY Tax and social security liabilities | 3 028.00 | 4 357.00 | | 3 028.00 |
EA Other liabilities | | 11 420.00 | | |
EC TOTAL (IV) | 5 079.00 | 22 406.00 | | 5 079.00 |
EE Grand total (I to V) | 35 361.00 | 57 482.00 | | 35 361.00 |
EG Accrued income and payables due within one year | 5 079.00 | 22 406.00 | | 5 079.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 51.00 | 1 627.00 | | 51.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 117 546.00 | | 117 546.00 | 117 546.00 |
FJ Net sales | 117 546.00 | | 117 546.00 | 117 546.00 |
FM Inventory production | | | -16 300.00 | |
FO Operating subsidies | | | 1 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 102 746.00 | |
FU Purchases of raw materials and other supplies | | | 33 314.00 | |
FV Inventory change (raw materials and supplies) | | | -500.00 | |
FW Other purchases and external expenses | | | 14 311.00 | |
FX Taxes, duties, and similar payments | | | 2 306.00 | |
FY Salaries and Wages | | | 45 244.00 | |
FZ Social Security Contributions | | | 12 377.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 609.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 8 400.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 116 063.00 | |
GG - OPERATING RESULT (I - II) | | | -13 318.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 3 897.00 | | |
A2 TOTAL ASSETS | 4 406.00 | 9 911.00 | | 4 406.00 |
HB Exceptional income from capital transactions | 795.00 | 37.00 | | 795.00 |
HD Total exceptional income (VII) | 795.00 | 37.00 | | 795.00 |
HE Exceptional expenses on management operations | 645.00 | 986.00 | | 645.00 |
HH Total exceptional expenses (VIII) | 645.00 | 986.00 | | 645.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 151.00 | -949.00 | | 151.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 541.00 | 167 321.00 | | 103 541.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 735.00 | 177 311.00 | | 116 735.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 194.00 | -9 990.00 | | -13 194.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 55 379.00 | | 791.00 | 55 379.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | 5.00 | 4.00 | |
I3 DECREASES Total Financial Fixed Assets | | 100.00 | 60.00 | |
I4 DECREASES Grand Total | | 100.00 | 56 070.00 | |
IO DECREASES Total including other intangible assets | | | 17 989.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 021.00 | |
KD ACQUISITIONS Total including other intangible assets | 17 989.00 | | | 17 989.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 230.00 | | 791.00 | 37 230.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 160.00 | | | 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 539.00 | 609.00 | | 35 539.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 539.00 | 609.00 | | 35 539.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 8 400.00 | | |
7C Grand total | | 8 400.00 | | |
UE of which provisions and reversals: - Operating | | 8 400.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 942.00 | 1 942.00 | | 1 942.00 |
8C Staff and Related Accounts | 89.00 | 89.00 | | 89.00 |
8D Social Security and Other Social Organizations | 670.00 | 670.00 | | 670.00 |
UT Other financial assets | 60.00 | 60.00 | | 60.00 |
UX Other trade receivables | 10 122.00 | 10 122.00 | | 10 122.00 |
VB VAT | 268.00 | 268.00 | | 268.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VI Group and Associates | 58.00 | 58.00 | | 58.00 |
VQ Other Taxes, Duties, and Similar Debts | 951.00 | 951.00 | | 951.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 138.00 | 138.00 | | 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 588.00 | 10 588.00 | | 10 588.00 |
VW VAT | 1 318.00 | 1 318.00 | | 1 318.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 079.00 | 5 079.00 | | 5 079.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 355.00 | 3 229.00 | | 1 355.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 346.00 | 4 986.00 | | 3 346.00 |
ST Other accounts | 8 285.00 | 11 381.00 | | 8 285.00 |
XQ Rental, rental and co-ownership charges | 2 680.00 | 6 480.00 | | 2 680.00 |
YT Subcontracting | | 1 390.00 | | |
YW Business tax | 951.00 | 941.00 | | 951.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 306.00 | 4 170.00 | | 2 306.00 |
YY Amount of VAT collected | 13 388.00 | 22 136.00 | | 13 388.00 |
YZ Total deductible VAT on goods and services | 8 057.00 | 15 474.00 | | 8 057.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 311.00 | 24 237.00 | | 14 311.00 |
